investorscraft@gmail.com

Intrinsic ValueSonocom Co.,Ltd. (7902.T)

Previous Close¥1,037.00
Intrinsic Value
Upside potential
Previous Close
¥1,037.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sonocom Co., Ltd. operates as a specialized manufacturer and supplier of screen printing plates, materials, and machinery, primarily serving the electronics industry in Japan. The company’s product portfolio includes high-precision screen masks, metal masks, photomasks, and rotary screens, which are critical components in the production of printed circuit boards (PCBs) and other electronic assemblies. By focusing on niche manufacturing processes, Sonocom has established itself as a key player in the supply chain for electronics manufacturers, leveraging its technical expertise to maintain strong relationships with industrial clients. The company’s market position is reinforced by its long-standing presence since 1962, though it faces competition from both domestic and international suppliers in the highly specialized screen printing equipment sector. Sonocom’s revenue model is driven by the sale of consumable printing plates and durable equipment, with recurring demand from electronics manufacturers requiring precision printing solutions for advanced circuitry. While the company operates primarily in Japan, its technological focus aligns with global trends in miniaturization and high-density electronic components, positioning it to benefit from sustained industrial demand.

Revenue Profitability And Efficiency

In FY 2024, Sonocom reported revenue of JPY 2.13 billion, with net income of JPY 240.9 million, reflecting a net margin of approximately 11.3%. The company’s operating cash flow stood at JPY 456.7 million, indicating efficient cash generation relative to its revenue base. Capital expenditures of JPY 234.9 million suggest ongoing investments in production capabilities, though the company maintains a lean operational structure.

Earnings Power And Capital Efficiency

Sonocom’s diluted EPS of JPY 67.2 highlights its ability to generate earnings despite its relatively small scale. The company’s capital efficiency is underscored by its minimal total debt of JPY 4.35 million, allowing it to operate with a strong equity base. Its cash reserves of JPY 4.19 billion provide ample liquidity for strategic initiatives or potential market expansions.

Balance Sheet And Financial Health

Sonocom’s balance sheet is robust, with cash and equivalents significantly exceeding its negligible debt burden. The company’s financial health is further supported by positive operating cash flow and a conservative leverage profile, positioning it well to navigate industry fluctuations. Its low beta of 0.082 suggests relative stability compared to broader market movements.

Growth Trends And Dividend Policy

While specific growth trends are not detailed, Sonocom’s focus on precision printing solutions aligns with enduring demand in electronics manufacturing. The company’s dividend payout of JPY 12 per share reflects a commitment to shareholder returns, though its yield remains modest given its market capitalization of JPY 2.96 billion.

Valuation And Market Expectations

With a market cap of JPY 2.96 billion, Sonocom trades at a P/E ratio of approximately 12.3 based on its FY 2024 earnings. The company’s valuation reflects its niche market position and steady profitability, though its small size may limit broader investor interest. Market expectations appear balanced, with no significant growth premiums priced in.

Strategic Advantages And Outlook

Sonocom’s strategic advantages lie in its specialized product offerings and entrenched relationships within Japan’s electronics sector. The outlook remains stable, supported by consistent industrial demand, though the company may need to explore technological advancements or geographic diversification to sustain long-term growth. Its strong cash position provides flexibility for strategic investments if opportunities arise.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount